Highlights

[CYMAO] YoY Quarter Result on 2018-09-30 [#3]

Stock [CYMAO]: CYMAO HOLDINGS BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     151.41%    YoY -     136.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 27,893 22,592 26,058 32,538 28,906 39,886 30,932 -1.71%
  YoY % 23.46% -13.30% -19.92% 12.56% -27.53% 28.95% -
  Horiz. % 90.18% 73.04% 84.24% 105.19% 93.45% 128.95% 100.00%
PBT 674 -1,859 -2,178 811 -1,658 -1,979 -4,897 -
  YoY % 136.26% 14.65% -368.56% 148.91% 16.22% 59.59% -
  Horiz. % -13.76% 37.96% 44.48% -16.56% 33.86% 40.41% 100.00%
Tax 0 0 0 -120 -500 -212 -762 -
  YoY % 0.00% 0.00% 0.00% 76.00% -135.85% 72.18% -
  Horiz. % -0.00% -0.00% -0.00% 15.75% 65.62% 27.82% 100.00%
NP 674 -1,859 -2,178 691 -2,158 -2,191 -5,659 -
  YoY % 136.26% 14.65% -415.20% 132.02% 1.51% 61.28% -
  Horiz. % -11.91% 32.85% 38.49% -12.21% 38.13% 38.72% 100.00%
NP to SH 674 -1,859 -2,178 691 -2,158 -2,191 -5,659 -
  YoY % 136.26% 14.65% -415.20% 132.02% 1.51% 61.28% -
  Horiz. % -11.91% 32.85% 38.49% -12.21% 38.13% 38.72% 100.00%
Tax Rate - % - % - % 14.80 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Total Cost 27,219 24,451 28,236 31,847 31,064 42,077 36,591 -4.81%
  YoY % 11.32% -13.40% -11.34% 2.52% -26.17% 14.99% -
  Horiz. % 74.39% 66.82% 77.17% 87.04% 84.90% 114.99% 100.00%
Net Worth 47,757 63,240 71,328 77,186 88,382 95,293 110,181 -13.00%
  YoY % -24.48% -11.34% -7.59% -12.67% -7.25% -13.51% -
  Horiz. % 43.34% 57.40% 64.74% 70.05% 80.21% 86.49% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 47,757 63,240 71,328 77,186 88,382 95,293 110,181 -13.00%
  YoY % -24.48% -11.34% -7.59% -12.67% -7.25% -13.51% -
  Horiz. % 43.34% 57.40% 64.74% 70.05% 80.21% 86.49% 100.00%
NOSH 73,473 73,535 73,535 73,510 73,651 75,034 74,953 -0.33%
  YoY % -0.08% 0.00% 0.03% -0.19% -1.84% 0.11% -
  Horiz. % 98.02% 98.11% 98.11% 98.07% 98.26% 100.11% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.42 % -8.23 % -8.36 % 2.12 % -7.47 % -5.49 % -18.29 % -
  YoY % 129.40% 1.56% -494.34% 128.38% -36.07% 69.98% -
  Horiz. % -13.23% 45.00% 45.71% -11.59% 40.84% 30.02% 100.00%
ROE 1.41 % -2.94 % -3.05 % 0.90 % -2.44 % -2.30 % -5.14 % -
  YoY % 147.96% 3.61% -438.89% 136.89% -6.09% 55.25% -
  Horiz. % -27.43% 57.20% 59.34% -17.51% 47.47% 44.75% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 37.96 30.72 35.44 44.26 39.25 53.16 41.27 -1.38%
  YoY % 23.57% -13.32% -19.93% 12.76% -26.17% 28.81% -
  Horiz. % 91.98% 74.44% 85.87% 107.24% 95.11% 128.81% 100.00%
EPS 0.92 -2.53 -2.96 0.94 -2.93 -2.92 -7.55 -
  YoY % 136.36% 14.53% -414.89% 132.08% -0.34% 61.32% -
  Horiz. % -12.19% 33.51% 39.21% -12.45% 38.81% 38.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6500 0.8600 0.9700 1.0500 1.2000 1.2700 1.4700 -12.71%
  YoY % -24.42% -11.34% -7.62% -12.50% -5.51% -13.61% -
  Horiz. % 44.22% 58.50% 65.99% 71.43% 81.63% 86.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 75,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 37.19 30.12 34.74 43.38 38.54 53.18 41.24 -1.71%
  YoY % 23.47% -13.30% -19.92% 12.56% -27.53% 28.95% -
  Horiz. % 90.18% 73.04% 84.24% 105.19% 93.45% 128.95% 100.00%
EPS 0.90 -2.48 -2.90 0.92 -2.88 -2.92 -7.55 -
  YoY % 136.29% 14.48% -415.22% 131.94% 1.37% 61.32% -
  Horiz. % -11.92% 32.85% 38.41% -12.19% 38.15% 38.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6368 0.8432 0.9511 1.0291 1.1784 1.2706 1.4691 -13.00%
  YoY % -24.48% -11.34% -7.58% -12.67% -7.26% -13.51% -
  Horiz. % 43.35% 57.40% 64.74% 70.05% 80.21% 86.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.3450 0.3400 0.3750 0.3100 0.4200 0.3300 0.3300 -
P/RPS 0.91 1.11 1.06 0.70 1.07 0.62 0.80 2.17%
  YoY % -18.02% 4.72% 51.43% -34.58% 72.58% -22.50% -
  Horiz. % 113.75% 138.75% 132.50% 87.50% 133.75% 77.50% 100.00%
P/EPS 37.61 -13.45 -12.66 32.98 -14.33 -11.30 -4.37 -
  YoY % 379.63% -6.24% -138.39% 330.15% -26.81% -158.58% -
  Horiz. % -860.64% 307.78% 289.70% -754.69% 327.92% 258.58% 100.00%
EY 2.66 -7.44 -7.90 3.03 -6.98 -8.85 -22.88 -
  YoY % 135.75% 5.82% -360.73% 143.41% 21.13% 61.32% -
  Horiz. % -11.63% 32.52% 34.53% -13.24% 30.51% 38.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.53 0.40 0.39 0.30 0.35 0.26 0.22 15.77%
  YoY % 32.50% 2.56% 30.00% -14.29% 34.62% 18.18% -
  Horiz. % 240.91% 181.82% 177.27% 136.36% 159.09% 118.18% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 29/11/17 28/11/16 26/11/15 25/11/14 25/11/13 27/11/12 -
Price 0.3800 0.3050 0.3600 0.3800 0.3900 0.3850 0.3200 -
P/RPS 1.00 0.99 1.02 0.86 0.99 0.72 0.78 4.23%
  YoY % 1.01% -2.94% 18.60% -13.13% 37.50% -7.69% -
  Horiz. % 128.21% 126.92% 130.77% 110.26% 126.92% 92.31% 100.00%
P/EPS 41.42 -12.06 -12.15 40.43 -13.31 -13.18 -4.24 -
  YoY % 443.45% 0.74% -130.05% 403.76% -0.99% -210.85% -
  Horiz. % -976.89% 284.43% 286.56% -953.54% 313.92% 310.85% 100.00%
EY 2.41 -8.29 -8.23 2.47 -7.51 -7.58 -23.59 -
  YoY % 129.07% -0.73% -433.20% 132.89% 0.92% 67.87% -
  Horiz. % -10.22% 35.14% 34.89% -10.47% 31.84% 32.13% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.58 0.35 0.37 0.36 0.33 0.30 0.22 17.53%
  YoY % 65.71% -5.41% 2.78% 9.09% 10.00% 36.36% -
  Horiz. % 263.64% 159.09% 168.18% 163.64% 150.00% 136.36% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 

TOP ARTICLES

1. Dayang: Give Me Free Money kcchongnz kcchongnz blog
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. UPTREND IN OIL RELATED STOCKS LIKELY TO CONTINUE Oil and Gas Malaysia News
4. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
5. OFI 决战股海
6. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
7. The New Proton BFM Podcast
8. Thai AirAsia 2019 Q3 Result Good Articles to Share
Partners & Brokers